XML 72 R62.htm IDEA: XBRL DOCUMENT v3.19.2
INVESTMENT IN UNCONSOLIDATED JOINT VENTURES (Income) (Details) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2019
Jun. 30, 2018
Jun. 30, 2019
Jun. 30, 2018
Oct. 28, 2009
Oct. 03, 2005
Mar. 02, 2005
Sep. 30, 2004
Aug. 31, 2004
Nov. 30, 2001
Revenues                    
Rental income $ 6,097,079 $ 5,918,704 $ 12,170,173 $ 11,865,056            
Laundry and Sundry Income 38,001 44,226 78,389 81,860            
Total Revenues 6,135,080 5,962,930 12,248,562 11,946,916            
Expenses                    
Administrative 85,144 107,753 180,167 209,319            
Depreciation and amortization 1,471,070 1,455,912 2,937,666 2,884,483            
Management Fees 163,373 169,769 326,989 329,609            
Operating 363,687 449,258 921,175 1,035,337            
Renting 66,466 99,537 111,123 145,134            
Repairs and Maintenance 620,035 615,611 1,112,141 1,284,594            
Taxes and Insurance 771,892 681,764 1,557,303 1,392,161            
Total Expenses 3,541,667 3,579,604 7,146,564 7,280,637            
Income Before Other Income 2,593,413 2,383,326 5,101,998 4,666,279            
Other Income (loss)                    
Interest Expense (1,735,366) (1,777,262) (3,466,987) (3,386,606)            
Other Income (Expense)       (3,829,950)            
Gain on Sale of Real Estate 305,320 1,411,960 738,983 3,056,723            
Total Other Income (Loss) (1,430,046) (365,302) (2,728,004) (4,159,833)            
Net Income (Loss) 1,163,367 2,018,024 2,373,994 506,446            
Proportionate share of net income (loss) 513,406 (561,639) 1,062,345 539,262            
NERA 50%                    
Other Income (loss)                    
Proportionate share of net income (loss) $ 240,292 $ 815,658 $ 563,716 $ 1,683,416            
Ownership interest (as a percent) 50.00% 50.00% 50.00% 50.00%            
NERA 40%                    
Other Income (loss)                    
Proportionate share of net income (loss) $ 273,114 $ (1,377,297) $ 498,630 $ (1,144,154)            
Ownership interest (as a percent) 40.00% 40.00% 40.00% 40.00%            
Hamilton Essex 81                    
Revenues                    
Rental income $ 450,538 $ 406,813 $ 910,111 $ 818,035            
Laundry and Sundry Income 3,865 4,380 6,870 7,385            
Total Revenues 454,403 411,193 916,981 825,420            
Expenses                    
Administrative 9,876 3,629 15,255 13,309            
Depreciation and amortization 119,887 119,697 239,432 233,982            
Management Fees 17,021 15,505 34,227 28,709            
Operating 15,594 15,903 37,045 40,034            
Renting 5,187 7,760 8,517 11,050            
Repairs and Maintenance 26,786 31,680 64,670 86,181            
Taxes and Insurance 61,476 62,662 123,306 125,189            
Total Expenses 255,827 256,836 522,452 538,454            
Income Before Other Income 198,576 154,357 394,529 286,966            
Other Income (loss)                    
Interest Expense (122,015) (108,607) (243,020) (207,920)            
Total Other Income (Loss) (122,015) (108,607) (243,020) (207,920)            
Net Income (Loss) 76,561 $ 45,750 151,509 $ 79,046            
Ownership interest (as a percent)   50.00%   50.00%            
Hamilton Essex 81 | NERA 50%                    
Other Income (loss)                    
Proportionate share of net income (loss) $ 38,281 $ 22,875 $ 75,755 $ 39,523            
Ownership interest (as a percent) 50.00%   50.00%              
Hamilton Essex Development                    
Revenues                    
Rental income $ 25,951 53,928 $ 101,241 107,856            
Total Revenues 25,951 53,928 101,241 107,856            
Expenses                    
Administrative 7,582 5,527 9,674 6,014            
Depreciation and amortization 5,075 664 10,149 1,329            
Management Fees 2,160 2,157 4,320 4,314            
Operating     8              
Repairs and Maintenance 3,180 3,180 3,180 7,343            
Taxes and Insurance 15,183 16,473 30,860 33,196            
Total Expenses 33,180 28,001 58,191 52,196            
Income Before Other Income (7,229) 25,927 43,050 55,660            
Other Income (loss)                    
Net Income (Loss) (7,229) $ 25,927 43,050 $ 55,660            
Ownership interest (as a percent)   50.00%   50.00%            
Hamilton Essex Development | NERA 50%                    
Other Income (loss)                    
Proportionate share of net income (loss) $ (3,614) $ 12,964 $ 21,525 $ 27,830            
Ownership interest (as a percent) 50.00%   50.00%              
345 Franklin                    
Revenues                    
Rental income $ 417,850 388,256 $ 803,093 792,092            
Laundry and Sundry Income (805) 1,544 584 2,761            
Total Revenues 417,045 389,800 803,677 794,853            
Expenses                    
Administrative 4,653 6,739 10,043 13,194            
Depreciation and amortization 86,226 86,508 172,453 172,759            
Management Fees 16,387 16,673 30,443 32,799            
Operating 17,921 16,338 40,524 36,919            
Renting 8,473 4,720 11,993 5,217            
Repairs and Maintenance 23,810 25,415 42,277 46,911            
Taxes and Insurance 35,369 30,538 75,609 72,169            
Total Expenses 192,839 186,931 383,342 379,968            
Income Before Other Income 224,206 202,869 420,335 414,885            
Other Income (loss)                    
Interest Expense (94,834) (96,514) (189,082) (193,475)            
Total Other Income (Loss) (94,834) (96,514) (189,082) (193,475)            
Net Income (Loss) 129,372 $ 106,355 231,253 $ 221,410            
Ownership interest (as a percent)   50.00%   50.00%           50.00%
345 Franklin | NERA 50%                    
Other Income (loss)                    
Proportionate share of net income (loss) $ 64,686 $ 53,178 $ 115,627 $ 110,705            
Ownership interest (as a percent) 50.00%   50.00%              
Hamilton 1025                    
Revenues                    
Rental income $ 23,466 32,141 $ 47,061 70,361            
Total Revenues 23,466 32,141 47,061 70,361            
Expenses                    
Administrative 2,708 1,071 4,402 2,570            
Depreciation and amortization 3,195   6,391              
Management Fees 934 1,106 1,899 2,614            
Operating 88 30 862 187            
Renting   108   108            
Repairs and Maintenance 20,359 28,367 28,399 68,574            
Taxes and Insurance 7,096 12,696 14,445 30,867            
Total Expenses 34,380 43,378 56,398 104,920            
Income Before Other Income (10,914) (11,237) (9,337) (34,559)            
Other Income (loss)                    
Interest Expense   (21)   (46)            
Gain on Sale of Real Estate 305,320 488,408 306,075 1,305,414            
Total Other Income (Loss) 305,320 488,387 306,075 1,305,368            
Net Income (Loss) 294,406 $ 477,150 296,738 $ 1,270,809            
Ownership interest (as a percent)   50.00%   50.00%     50.00%      
Hamilton 1025 | NERA 50%                    
Other Income (loss)                    
Proportionate share of net income (loss) $ 147,203 $ 238,575 $ 148,369 $ 635,405            
Ownership interest (as a percent) 50.00%   50.00%              
Hamilton Bay Apts                    
Revenues                    
Rental income   23,240 $ 3,629 45,443            
Total Revenues   23,240 3,629 45,443            
Expenses                    
Administrative $ 841 5,359 4,214 8,425            
Depreciation and amortization   12,000 5,420 22,000            
Management Fees   898 145 1,920            
Operating 37 365   1,190            
Repairs and Maintenance   23,610 10,266 57,834            
Taxes and Insurance 300 9,113 5,206 25,572            
Total Expenses 1,178 51,345 25,251 116,941            
Income Before Other Income (1,178) (28,105) (21,622) (71,498)            
Other Income (loss)                    
Interest Expense   (26) (6) (75)            
Gain on Sale of Real Estate   923,552 432,908 1,751,309            
Total Other Income (Loss)   923,526 432,902 1,751,234            
Net Income (Loss) (1,178) $ 895,421 411,280 $ 1,679,736            
Ownership interest (as a percent)   50.00%   50.00%   50.00%        
Hamilton Bay Apts | NERA 50%                    
Other Income (loss)                    
Proportionate share of net income (loss) $ (589) $ 447,711 $ 205,641 $ 839,868            
Ownership interest (as a percent) 50.00%   50.00%              
Hamilton Minuteman                    
Revenues                    
Rental income $ 281,232 264,810 $ 556,069 528,938            
Laundry and Sundry Income 228   2,135 (402)            
Total Revenues 281,460 264,810 558,204 528,536            
Expenses                    
Administrative 2,034 2,556 5,750 4,380            
Depreciation and amortization 88,906 88,121 177,501 175,843            
Management Fees 11,232 10,493 22,299 20,861            
Operating 27,824 26,525 51,579 60,375            
Renting 542 931 2,574 4,308            
Repairs and Maintenance 45,649 25,807 82,321 45,424            
Taxes and Insurance 32,518 31,604 64,769 62,650            
Total Expenses 208,705 186,037 406,793 373,841            
Income Before Other Income 72,755 78,773 151,411 154,695            
Other Income (loss)                    
Interest Expense (58,613) (58,889) (116,605) (117,409)            
Total Other Income (Loss) (58,613) (58,889) (116,605) (117,409)            
Net Income (Loss) 14,142 $ 19,884 34,806 $ 37,286            
Ownership interest (as a percent)   50.00%   50.00%       50.00%    
Hamilton Minuteman | NERA 50%                    
Other Income (loss)                    
Proportionate share of net income (loss) $ 7,071 $ 9,942 $ 17,403 $ 18,643            
Ownership interest (as a percent) 50.00%   50.00%              
Hamilton on Main Apts                    
Revenues                    
Rental income $ 865,335 883,327 $ 1,688,003 1,741,539            
Laundry and Sundry Income 10,018 9,905 20,080 19,031            
Total Revenues 875,353 893,232 1,708,083 1,760,570            
Expenses                    
Administrative 17,065 14,063 34,912 27,189            
Depreciation and amortization 260,668 257,444 519,106 512,950            
Management Fees 33,135 33,609 65,003 66,052            
Operating 84,527 82,889 191,817 203,282            
Renting 17,378 5,858 33,490 14,509            
Repairs and Maintenance 192,894 143,666 317,086 326,040            
Taxes and Insurance 102,907 103,474 207,339 208,025            
Total Expenses 708,574 641,003 1,368,753 1,358,047            
Income Before Other Income 166,779 252,229 339,330 402,523            
Other Income (loss)                    
Interest Expense (192,271) (191,400) (380,539) (379,639)            
Total Other Income (Loss) (192,271) (191,400) (380,539) (379,639)            
Net Income (Loss) (25,492) $ 60,829 (41,209) $ 22,884            
Ownership interest (as a percent)   50.00%   50.00%         50.00%  
Hamilton on Main Apts | NERA 50%                    
Other Income (loss)                    
Proportionate share of net income (loss) $ (12,746) $ 30,415 $ (20,604) $ 11,442            
Ownership interest (as a percent) 50.00%   50.00%              
Dexter Park                    
Revenues                    
Rental income $ 4,032,707 3,866,189 $ 8,060,966 7,760,792            
Laundry and Sundry Income 24,695 28,397 48,720 53,085            
Total Revenues 4,057,402 3,894,586 8,109,686 7,813,877            
Expenses                    
Administrative 40,385 68,809 95,917 134,238            
Depreciation and amortization 907,113 891,478 1,807,214 1,765,620            
Management Fees 82,504 89,328 168,653 172,340            
Operating 217,696 307,208 599,340 693,350            
Renting 34,886 80,160 54,549 109,942            
Repairs and Maintenance 307,357 333,886 563,942 646,287            
Taxes and Insurance 517,043 415,204 1,035,769 834,493            
Total Expenses 2,106,984 2,186,073 4,325,384 4,356,270            
Income Before Other Income 1,950,418 1,708,513 3,784,302 3,457,607            
Other Income (loss)                    
Interest Expense (1,267,633) (1,321,805) (2,537,735) (2,488,042)            
Other Income (Expense)   (3,829,950)   (3,829,950)            
Total Other Income (Loss) (1,267,633) (5,151,755) (2,537,735) (6,317,992)            
Net Income (Loss) 682,785 $ (3,443,243) 1,246,567 $ (2,860,385)            
Ownership interest (as a percent)   40.00%   40.00% 40.00%          
Dexter Park | NERA 40%                    
Other Income (loss)                    
Proportionate share of net income (loss) $ 273,114 $ (1,377,297) $ 498,630 $ (1,144,154)            
Ownership interest (as a percent) 40.00%   40.00%